Values

YHOO
  • Update on 02/19/2016
  • Holds 35% of Yahoo Japan (YAHOF) and 15.4% of Alibaba (BABA). On 02/19/2016, these two holdings are valued at 0.35*20.95(YAHOF@3.68) + 0.154*169.04 (BABA@67.28) = 7.33 + 26.03 = 33.36 billion. 
  • YHOO's own business, which includes very valuable assets such as Yahoo finance and Yahoo mail, has about 4.5B annual revenue and profitable, but with very little growth potential. I would value it at 2x revenue, which is 9 billion. It includes 4.66 (6.2 cash - 0.05*30.79 debt) of net cash per share, which is worth 4.4 billion (4.66 * 944M shares).
  • YHOO's value is  42.36B (33.36+9), which is about $44.87 per share.
  • YHOO is trading at 30.04 today, which is ~33% under value.